Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
8.200 ^THB	+0.61%		0.00%	+6.49%

08-15	Nvidia eyes investing $3 billion in SB Energy under OpenAI data center deal, Information says	RE
08-15	Nvidia in talks to invest $3 billion in SB Energy as part of OpenAI data center deal, the Information reports	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,920,840	2,532,081	3,321,869	3,697,022	2,770,955	3,678,615	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	32.76%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,632,149	3,630,125	3,778,185
Change	-	32.27%	33.35%	10.77%	-24.99%	32.83%	-0.06%	4.08%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.1x	20.9x	17.2x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.44x	5.04x	3.92x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.57x	1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.4x	7.85x	6.49x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.29x	7.75x	6.66x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.1x	12.3x	10.2x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20x	16.7x	14.4x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	113x	79.8x	43.1x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.89%	1.25%	2.32%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.79%	0.86%	0.89%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.66	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18%	15.4%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,172	468,371	567,246
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	240,272	296,274	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,061	217,149	262,589
Net income ¹	72,738	72,361	88,136	101,832	133,749	147,042	176,466	212,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	495.40	495.40	495.40
Nbr of stocks (in thousands)	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	7,425,545	-	-
Announcement Date	7/26/22 A	7/25/23 A	7/30/24 A	7/30/25 A	7/29/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.14x	9.29x	15.12x	0.79%	3,679B
PALANTIR TECHNOLOGIES INC.	114.9x	49.61x	80.52x	-.--%	418B
DATADOG, INC.	453.09x	19.52x	76.87x	-.--%	91.73B
CADENCE DESIGN SYSTEMS, INC.	67.65x	14.27x	30.09x	-.--%	89.45B
SYNOPSYS, INC.	156.19x	9.11x	23.26x	-.--%	80.71B
SEA LIMITED	40.6x	2.09x	16.67x	-.--%	74.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.83x	5.3x	25.56x	-.--%	46.17B
ATLASSIAN CORPORATION	-298.4x	6.2x	20.53x	-.--%	41.06B
TWILIO INC.	27.79x	5.71x	27.4x	-.--%	36.58B
Average	79.53x	13.45x	35.11x	0.09%	506.36B
Weighted average by Cap.	43.56x	13.07x	23.08x	0.64%